XOXNET | XOX NETWORKS BERHAD [NS]
0.030 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 6.26 | 1.99 | 1.99 | 31.7% | 0.00 | 0.17 | 5.8% | 13.1% | 193.9% | 409.7% | ||||||||
| 30 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 5.92 | -1.89 | -2.11 | -35.7% | 0.00 | -0.19 | 39.0% | 14.2% | 179.6% | 56.9% | ||||||||
| 30 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 9.71 | -0.73 | -0.76 | -7.8% | 0.00 | -0.07 | 21.6% | 16.5% | 66.6% | 66.9% | ||||||||
| 28 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 12.38 | -2.27 | -2.26 | -18.3% | 0.00 | -0.20 | 123.4% | 8.2% | 253.2% | 2627.7% | ||||||||
| 30 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 5.54 | -0.65 | -0.64 | -11.6% | 0.00 | -0.07 | 19.8% | 8.5% | 86.9% | 59.6% | ||||||||
| 06 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 6.91 | -4.55 | -4.91 | -71.0% | 0.00 | -0.52 | 17.1% | 29.6% | 114.9% | 2.1% | ||||||||
| 28 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 8.33 | -2.35 | -2.28 | -27.4% | 0.00 | -0.45 | 27.2% | 44.1% | 2650.6% | 67.9% | ||||||||
| 05 Mar 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 11.44 | -0.15 | -0.08 | -0.7% | 0.00 | -0.02 | 124.1% | 9.0% | 94.8% | 95.2% | ||||||||
| 27 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 5.11 | -1.75 | -1.59 | -31.1% | 0.00 | -0.45 | 48.0% | 81.5% | 67.0% | 2579.7% | ||||||||
| 28 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 9.81 | -5.64 | -4.81 | -49.0% | 0.00 | -1.36 | 34.2% | 2.3% | 253.5% | 2.2% | ||||||||
| 28 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 14.91 | -2.04 | -1.36 | -9.1% | 0.00 | -0.38 | 18.6% | 46.5% | 22.0% | 287.3% | ||||||||
| 26 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 12.57 | -1.74 | -1.74 | -13.9% | 0.00 | -0.58 | 54.5% | 50.8% | 2825.0% | 353.9% | ||||||||
| 29 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 27.64 | 0.07 | 0.06 | 0.2% | 0.00 | 0.02 | 188.2% | 19.0% | 101.3% | 95.3% | ||||||||
| 29 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 9.59 | -4.80 | -4.91 | -51.2% | 0.00 | -1.39 | 65.6% | 0.2% | 776.9% | 90.9% | ||||||||
| 30 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 27.88 | 0.82 | 0.73 | 2.6% | 0.00 | 0.16 | 9.2% | 95.5% | 5.7% | 3.6% | ||||||||
| 27 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 25.53 | 0.69 | 0.69 | 2.7% | 0.00 | 0.21 | 9.9% | 335.1% | 49.7% | 141.8% | ||||||||
| 29 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 23.22 | 1.31 | 1.37 | 5.9% | 0.00 | 0.43 | 142.7% | 293.4% | 153.1% | 139.3% | ||||||||
| 29 Aug 18 | 30 Jun 18 | Other | 30 Jun 18 | 9.57 | -2.66 | -2.57 | -26.9% | 0.00 | -0.01 | 32.9% | 35.7% | 441.8% | 37.5% | ||||||||
| 30 May 18 | 31 Mar 18 | Other | 30 Jun 18 | 14.27 | 0.75 | 0.75 | 5.3% | 0.00 | 0.02 | 143.1% | 34.0% | 145.8% | 102.7% | ||||||||
| 28 Feb 18 | 31 Dec 17 | Other | 30 Jun 18 | 5.87 | -1.64 | -1.64 | -28.0% | 0.00 | -0.01 | 0.6% | 74.5% | 52.7% | 177.5% | ||||||||
| 27 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 5.90 | -3.47 | -3.47 | -58.9% | 0.00 | -0.01 | 60.3% | 78.8% | 85.6% | 13.9% | ||||||||
| 29 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 14.88 | -1.87 | -1.87 | -12.6% | 0.00 | -0.05 | 31.2% | 48.1% | 93.2% | 32.6% | ||||||||
| 25 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 21.62 | -27.05 | -27.47 | -127.0% | 0.00 | -0.09 | 6.0% | 47.0% | 4539.5% | 54.4% | ||||||||
| 20 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 22.99 | -0.59 | -0.59 | -2.6% | 0.00 | -0.01 | 17.5% | 62.8% | 85.3% | 88.5% | ||||||||
| 25 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 27.87 | -3.81 | -4.03 | -14.5% | 0.00 | -0.01 | 2.7% | 47.0% | 45.3% | 41.2% | ||||||||
| 24 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 28.65 | -2.78 | -2.78 | -9.7% | 0.00 | -0.03 | 29.7% | 20.8% | 84.4% | 38.1% | ||||||||
| 23 May 16 | Q4 Mar 16 | 4 | 31 Mar 16 | 40.76 | -17.97 | -17.79 | -43.6% | 0.00 | -0.02 | 34.1% | 24.0% | 244.1% | 1177.2% | ||||||||
| 23 Feb 16 | Q3 Dec 15 | 3 | 31 Mar 16 | 61.82 | -5.34 | -5.17 | -8.4% | 0.00 | -0.01 | 17.4% | 37.3% | 24.6% | 45.6% | ||||||||
| 19 Feb 16 | Q2 Sep 15 | 2 | 31 Mar 16 | 52.64 | -7.28 | -6.86 | -13.0% | 0.00 | -0.01 | 45.6% | 9.2% | 53.0% | 183.1% | ||||||||
| 20 Aug 15 | Q1 Jun 15 | 1 | 31 Mar 16 | 36.16 | -4.87 | -4.49 | -12.4% | 0.00 | -0.05 | 32.6% | 59.7% | 222.0% | 19.6% | ||||||||
| 27 May 15 | 31 Mar 15 | Other | 31 Mar 15 | 53.64 | -1.29 | -1.39 | -2.6% | 0.00 | 0.00 | 45.6% | 55.1% | 60.8% | 18.2% | ||||||||
| 27 Apr 15 | 28 Feb 15 | Other | 31 Mar 15 | 98.64 | -3.69 | -3.55 | -3.6% | 0.00 | -0.04 | 70.2% | 23.1% | 46.5% | 1536.9% | ||||||||
| 28 Jan 15 | 30/11/14 | Other | 31/03/15 | 57.97 | -2.76 | -2.42 | -4.2% | 0.00 | -0.24 | 35.4% | 56.7% | 35.4% | 244.5% |
Historical Dividends
Financial Ratios
| EPS | -0.28 sen |
| Trailing PE (Sector Median: 19.2) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.6 |
| Beaver | -0.007 |
| Current Ratio | 7.05 |
| Debt-Equity (DE) Ratio | 0.12 |
| FCF Yield | -0.18 % |
| Revenue QoQ | 5.79 % |
| Revenue YoY | 13.05% |
| Profit QoQ | 193.9 % |
| Profit YoY | 409.67 % |
| Profit Margin (Sector Median: -8.0) | -9.19 % |
| ROE (ROIC: -4.86) | -4.86 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -8.0) | |
| ROE (ROIC: -4.82) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.06 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.99 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 34 M.
Number of Shares: 1135 M.
Adjusted Float: 59.9%.
Stock highly correlated with
MGRC (93%)
TOMYPAK (93%)
BINTAI (90%)
CAPITALA (90%)
XOX Networks Berhad (Previously known as Macpie Berhad), is a listed company under the Ace Market of Bursa Malaysia since 2007. The company has undergone a tremendous transformation and has set its sights on becoming an innovative management solutions company. The company acquired Macpie Pro Sdn Bhd in 2018 as a new venture into the event and artist management industry, which currently extends the company's strategic business ecosystem into four core segments, namely in retail space management, financial solutions, ICT products supply & distribution and event management.
Sectors: Trading & Services, Consumer Services, Consumer Products & Services, Work-from-Home (WFH), Penny Stocks
Code: 0140
Website: https://macpie.asia/about.php
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| XOXNET-WB [NS] | 0.01 | 0.16 | 466.67% | 08-Mar-2024 |
Top Shareholdings
Updated on 30-Sep-2021
| Shareholder | Value (M) |
|---|---|
| Lazarus Corporate Finance Pty Ltd | 6.98 |
| Sanston Financial Group Limited | 2.5 |
| CGS-CIMB Securities (Hong Kong) Limited | 1.9 |
| Credit Suisse AG | 1.41 |
| Standard Chartered Bank Singapore | 1.28 |
| Lazarus Securities Pty Ltd | 1.05 |
| MayBank Kim Eng Securities Pte Ltd | 0.82 |
| Barclays Bank PLC | 0.78 |
| CGS-CIMB Securities (Singapore) Pte Ltd | 0.62 |
| Nomura PB Nominees Ltd | 0.61 |
| Chong Siau Yian | 0.15 |
| Sabarudin bin Baba | 0.08 |
| Ang Wan Joo | 0.07 |
| Tan Chai Poh | 0.06 |
| Che Kok Wah | 0.06 |
| Loh Ik Seng | 0.06 |
| Chew Siong Keat | 0.06 |
| Kong Kok Keong | 0.06 |
| Tan Sun Ping | 0.06 |
| Lazarus Capital Partners Global Equities Fun | 0.06 |
| Heng Jooi Hui | 0.05 |
| Daren Yoon Thai On | 0.05 |
| Cheng Wai Fun | 0.05 |
| Ong Teng Joo | 0.05 |
| Yap Chee Eng | 0.05 |
| Muralitharan a/l P.Subramaniam | 0.05 |
| Choi Fook Chye | 0.05 |
| Khor Leong Kee | 0.05 |
| Mok Ching Yam | 0.05 |
| Ng Swee Ching | 0.05 |
Social
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.